Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Ps Multiple | 0.5x - 0.5x | 0.5x |
| Selected Fwd Ps Multiple | 0.5x - 0.5x | 0.5x |
| Fair Value | €15.28 - €16.89 | €16.08 |
| Upside | 69.8% - 87.6% | 78.7% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| KVH Industries, Inc. | - | NasdaqGS:KVHI |
| Comtech Telecommunications Corp. | - | NasdaqGS:CMTL |
| Satixfy Communications Ltd. | - | NYSEAM:SATX |
| Gilat Satellite Networks Ltd. | - | NasdaqGS:GILT |
| Cisco Systems, Inc. | - | NasdaqGS:CSCO |
| Viasat, Inc. | - | DB:VS1 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| KVHI | CMTL | SATX | GILT | CSCO | VS1 | |||
| NasdaqGS:KVHI | NasdaqGS:CMTL | NYSEAM:SATX | NasdaqGS:GILT | NasdaqGS:CSCO | DB:VS1 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -6.3% | -4.3% | NM- | 3.5% | 0.7% | 15.7% | ||
| 3Y CAGR | -5.3% | -2.4% | 0.3% | 12.4% | 2.6% | 30.6% | ||
| Latest Twelve Months | -14.0% | -13.1% | 92.4% | 14.8% | -5.3% | 19.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -3.5% | -11.1% | -1127.1% | 7.9% | 21.5% | 1.5% | ||
| Prior Fiscal Year | -11.6% | -6.2% | -3743.5% | 8.8% | 22.1% | -8.5% | ||
| Latest Fiscal Year | -9.7% | -25.1% | -276.9% | 8.1% | 19.2% | -24.7% | ||
| Latest Twelve Months | -9.7% | -56.4% | -40.9% | 8.1% | 17.0% | -9.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 8.3x | -45.4x | -10.4x | 7.1x | 17.9x | 5.5x | ||
| Price / LTM Sales | 0.9x | 0.1x | 8.3x | 1.2x | 4.5x | 0.3x | ||
| LTM P/E Ratio | -9.3x | -0.2x | -3.7x | 14.4x | 26.8x | -3.0x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 1.2x | 8.3x | |||||
| Historical LTM P/S Ratio | 0.6x | 1.0x | 1.5x | |||||
| Selected Price / Sales Multiple | 0.5x | 0.5x | 0.5x | |||||
| (x) LTM Sales | 4,523 | 4,523 | 4,523 | |||||
| (=) Equity Value | 2,171 | 2,286 | 2,400 | |||||
| (/) Shares Outstanding | 129.1 | 129.1 | 129.1 | |||||
| Implied Value Range | 16.82 | 17.70 | 18.59 | |||||
| FX Rate: USD/EUR | 1.1 | 1.1 | 1.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 15.50 | 16.32 | 17.13 | 9.00 | ||||
| Upside / (Downside) | 72.2% | 81.3% | 90.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | KVHI | CMTL | SATX | GILT | CSCO | VS1 | |
| Value of Common Equity | 102 | 45 | 167 | 358 | 245,858 | 1,261 | |
| (/) Shares Outstanding | 19.8 | 29.3 | 84.8 | 57.1 | 3,978.3 | 129.1 | |
| Implied Stock Price | 5.17 | 1.55 | 1.97 | 6.28 | 61.80 | 9.76 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.08 | |
| Implied Stock Price (Trading Cur) | 5.17 | 1.55 | 1.97 | 6.28 | 61.80 | 9.00 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.08 | |